close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar100Point12
Implied share price

Buy Undervalued by 247.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AAN
Aaron's, Inc.
IX
ORIX Corporation (ADR)
Change
HTZ
Hertz Global Holdings, Inc.
Change
URI
United Rentals, Inc.
Change
AGK
Aggreko plc
Change
9.57 2.76 12.15 6.89 6.88 9.0
All amounts in millions
from last financial year
         
Implied Share Price $100.12 $0.00 $49.82 $108.47 £19.94
Market Cap 2,182 17,184 10,163 5,261 5,008
Net Debt 12 3,938,561 14,915 7,258 593
Enterprise Value (EV) 2,528 3,946,182 25,078 12,561 5,593
Revenue 2,222 972,884 9,020 4,117 1,583
EBITDA 915 324,870 3,641 1,826 621
Percent 41.2 % 33.4 % 40.4 % 44.4 % 39.3 %
EBIT 253 156,637 1,316 801 380
Percent 11.4 % 16.1 % 14.6 % 19.5 % 24.0 %
Balance Sheet          
Total Assets 1,812 8,354,874 23,286 11,026 2,123
Total Liabilities 676 6,958,737 20,778 9,452 1,078
Shareholders Equity 1,136 1,396,137 2,507 1,574 1,044.8

Price history

Comments

No comments yet. Login to comment.